Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.07% first-year return on $260k initial cash invested.
-19.07%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$4,053
Rent
-$4,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $8,176 expenses = $4,123 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$8,176
Mortgage P&I
142%
$5,774
Property Taxes
15%
$622
Home Insurance
10%
$402
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446